DocuSign, Inc. (DOCU) DCF Valuation

DocuSign, Inc. (DOCU) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

DocuSign, Inc. (DOCU) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insights into your DocuSign, Inc. (DOCU) valuation analysis with our cutting-edge DCF Calculator! Pre-loaded with real (DOCU) data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of DocuSign, Inc. (DOCU).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 974.0 1,453.0 2,107.2 2,515.9 2,761.9 3,613.8 4,728.5 6,186.9 8,095.3 10,592.3
Revenue Growth, % 0 49.19 45.02 19.4 9.78 30.85 30.85 30.85 30.85 30.85
EBITDA -124.1 -127.6 21.4 2.8 195.6 -96.2 -125.9 -164.8 -215.6 -282.1
EBITDA, % -12.74 -8.78 1.02 0.10982 7.08 -2.66 -2.66 -2.66 -2.66 -2.66
Depreciation 50.2 71.1 81.9 86.3 95.1 150.4 196.7 257.4 336.8 440.7
Depreciation, % 5.15 4.89 3.89 3.43 3.44 4.16 4.16 4.16 4.16 4.16
EBIT -174.3 -198.7 -60.5 -83.5 100.5 -246.6 -322.7 -422.2 -552.4 -722.8
EBIT, % -17.9 -13.67 -2.87 -3.32 3.64 -6.82 -6.82 -6.82 -6.82 -6.82
Total Cash 656.1 773.5 802.8 1,031.7 1,045.5 1,717.0 2,246.6 2,939.5 3,846.2 5,032.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 250.3 340.5 453.5 529.4 455.2
Account Receivables, % 25.7 23.43 21.52 21.04 16.48
Inventories .3 .0 .0 .0 .0 .2 .3 .4 .5 .6
Inventories, % 0.02874829 0 0 0.0000000795 0 0.00574967 0.00574967 0.00574967 0.00574967 0.00574967
Accounts Payable 28.1 37.4 52.8 24.4 19.0 69.6 91.0 119.1 155.8 203.9
Accounts Payable, % 2.89 2.57 2.51 0.96955 0.68899 1.93 1.93 1.93 1.93 1.93
Capital Expenditure -72.0 -82.4 -61.4 -77.7 -92.4 -162.0 -212.0 -277.3 -362.9 -474.8
Capital Expenditure, % -7.4 -5.67 -2.91 -3.09 -3.35 -4.48 -4.48 -4.48 -4.48 -4.48
Tax Rate, % 21.03 21.03 21.03 21.03 21.03 21.03 21.03 21.03 21.03 21.03
EBITAT -178.4 -210.6 -63.2 -90.5 79.4 -236.2 -309.1 -404.4 -529.2 -692.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -422.8 -302.5 -140.4 -186.1 150.8 -524.2 -544.1 -711.9 -931.5 -1,218.8
WACC, % 8.66 8.66 8.66 8.66 8.65 8.66 8.66 8.66 8.66 8.66
PV UFCF
SUM PV UFCF -2,971.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,243
Terminal Value -18,671
Present Terminal Value -12,327
Enterprise Value -15,298
Net Debt -654
Equity Value -14,644
Diluted Shares Outstanding, MM 209
Equity Value Per Share -70.08

What You Will Get

  • Pre-Filled Financial Model: DocuSign’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Comprehensive Document Management: Streamline the signing process with secure, cloud-based solutions.
  • Custom Workflow Automation: Tailor workflows to fit your business needs with easy drag-and-drop functionality.
  • Real-Time Tracking: Monitor the status of documents and get instant notifications on signing progress.
  • User-Friendly Interface: Intuitive design ensures a seamless experience for both senders and signers.
  • Suitable for All Users: Designed for businesses of all sizes, from startups to large enterprises.

How It Works

  • Download: Get the pre-built Excel file containing DocuSign’s financial data.
  • Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and analyze results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment approach.

Why Choose This Calculator for DocuSign, Inc. (DOCU)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for DocuSign.
  • Adjustable Parameters: Modify the highlighted cells to explore different financial scenarios for (DOCU).
  • In-Depth Analysis: Automatically computes DocuSign’s intrinsic value and Net Present Value.
  • Ready-to-Use Data: Features historical and projected data for precise evaluations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on (DOCU).

Who Should Use This Product?

  • Investors: Accurately assess DocuSign’s fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations specific to DocuSign, Inc. (DOCU).
  • Real-World Data: DocuSign’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results tailored to DocuSign, Inc. (DOCU).

No products were found matching.